D.R. Horton, Inc. Financial Ratios — D1HI34 Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Return on Common Equity (%)	2.74	30.79	12.1	11.63	13.64	13.97	14.28	17.46	17.03	21.72	31.25	34.17	22.55	19.81	14.48
Return on Assets (%)	1.27	15.17	5.75	5.6	7.04	7.81	8.75	11.11	10.89	13.75	19.45	21.55	15.08	13.85	10.02
Return on Capital (%)	- -	- -	6.83	6.52	8.12	8.97	10.04	12.69	12.42	15.71	22.42	24.99	17.34	15.67	11.35
Return on Invested Capital (%)	- -	- -	6.54	6.3	7.85	8.76	9.83	12.34	12.15	15.54	22.28	24.96	16.96	15.01	10.77
Gross Margin (%)	16.87	19.79	22.46	21.89	21.14	21.84	21.63	22.84	22.01	24.31	28.35	31.37	26.37	25.91	23.7
EBITDA Margin (%)	1.82	6.39	10.58	10.33	10.59	11.46	11.58	12.91	12.31	14.97	19.43	22.85	17.47	16.37	13.21
Operating Margin (%)	1.57	5.68	10.22	9.86	10.18	10.98	11.19	12.4	11.59	14.23	19.15	22.61	17.21	16.13	12.92
Incremental Operating Margin (%)	14.42	26.52	20.58	8.57	11.13	17.41	12.52	21.07	3.04	31.29	32.54	39.46	- -	- -	59.26
Pretax Margin (%)	0.33	5.58	10.51	10.15	10.38	11.13	11.37	12.82	12.08	14.69	19.29	22.79	17.81	17.08	13.84
Profit Margin (%)	1.97	21.96	7.39	6.65	6.94	7.29	7.37	9.09	9.2	11.69	15.03	17.5	13.38	12.92	10.47
Net Income to Common Margin (%)	1.97	21.96	7.39	6.65	6.94	7.29	7.37	9.09	9.2	11.69	15.03	17.5	13.38	12.92	10.47
Effective Tax Rate (%)	- -	- -	29.66	34.48	33.18	34.52	35.19	29.01	23.84	20.2	21.75	22.73	24.06	23.53	23.61
Dvd Payout Ratio (%)	66.57	5	13.01	9.11	12.2	13.39	14.41	12.87	13.8	10.72	6.88	5.33	7.04	8.14	13.53
Sustainable Growth Rate (%)	0.92	29.25	10.52	10.57	11.97	12.1	12.23	15.21	14.68	19.39	29.1	32.35	20.96	18.2	12.52

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Total Debt	1,705	2,493	3,509	3,666	3,812	3,271	2,872	3,204	3,399	4,320	5,449	6,115	5,143	5,971	6,031
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	1,705	2,493	3,509	3,666	3,812	3,271	2,872	3,204	3,399	4,320	5,449	6,115	5,143	5,971	6,031
Total Debt/EBITDA	25.71	8.96	5.3	4.42	3.32	2.35	1.76	1.54	1.57	1.42	1.01	0.8	0.83	0.99	1.33
Net Debt/EBITDA	14.66	5.19	3.82	3.62	2.12	1.41	1.14	0.83	0.88	0.42	0.41	0.46	0.2	0.23	0.66
Total Debt/EBIT	36.74	9.61	5.49	4.63	3.49	2.46	1.82	1.59	1.62	1.46	1.03	0.81	0.84	1.01	1.36
Net Debt/EBIT	20.95	5.57	3.96	3.8	2.22	1.48	1.18	0.86	0.91	0.43	0.41	0.47	0.2	0.24	0.67
EBITDA to Interest Expense	1.31	11.79	129.84	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	0.99	10.37	118.47	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	1.13	10.48	125.39	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	51	24	5	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	48.91	49.56	45.83	50.23	52.86	58.76	63.58	63.65	64.21	62.6	61.99	63.91	69.66	70.11	68.2
Long-Term Debt/Equity (%)	64.97	69.35	86.4	71.6	64.65	48.16	37.06	34.98	33.02	35.64	35.81	30.91	22.23	23.12	24.38
Long-Term Debt/Capital (%)	39.38	40.95	46.35	41.72	39.27	32.5	27.04	25.91	24.82	26.28	26.37	23.61	18.18	18.78	19.6
Long-Term Debt/Total Assets (%)	31.81	34.4	39.62	35.99	34.18	28.3	23.57	22.7	21.78	22.84	22.69	20.15	15.78	16.54	17
Total Debt/Equity (%)	64.97	69.35	86.4	71.6	64.65	48.16	37.06	34.98	33.02	35.64	35.81	30.91	22.23	23.12	24.38
Total Debt/Capital (%)	39.38	40.95	46.35	41.72	39.27	32.5	27.04	25.91	24.82	26.28	26.37	23.61	18.18	18.78	19.6
Total Debt/Total Assets (%)	31.81	34.4	39.62	35.99	34.18	28.3	23.57	22.7	21.78	22.84	22.69	20.15	15.78	16.54	17
Net Debt to Equity	37.05	40.21	62.33	58.67	41.18	28.97	24.06	18.89	18.5	10.43	14.47	17.82	5.28	5.43	12.04
Net Debt/Capital (%)	27.03	28.68	38.4	36.98	29.17	22.46	19.39	15.89	15.62	9.42	12.62	15.1	5	5.14	10.72
EBITDA	66	278	662	829	1,147	1,393	1,631	2,074	2,165	3,040	5,397	7,652	6,193	6,023	4,526
EBITDA-CapEx	50	245	604	729	1,091	1,315	1,529	2,006	2,038	2,944	5,397	7,652	6,193	6,023	4,526
Operating Income (Loss)	57	247	640	791	1,102	1,335	1,577	1,993	2,040	2,890	5,319	7,570	6,102	5,936	4,424

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Cash Ratio	1	3.43	1.81	1.05	2.14	1.89	1.39	1.73	1.75	2.5	1.78	1.16	1.86	2.22	1.52
Current Ratio	4.41	15.92	14.73	14.46	15.7	15.41	15.65	15.64	17.23	14.71	12.87	13.13	14.96	17.06	17.39
Quick Ratio	1.01	4.03	2.11	1.27	2.34	2.21	1.58	1.89	2.01	2.72	1.96	1.35	2.06	2.42	1.75
CFO/Avg Current Liab	0.02	-0.41	-2.63	-1.13	1.1	0.93	0.62	0.69	1.05	1.38	0.35	0.28	2.01	1.06	1.71
Common Equity/Total Assets	48.91	49.56	45.83	50.23	52.86	58.76	63.58	63.65	64.21	62.6	61.99	63.91	69.66	70.11	68.2
Long-Term Debt/Equity (%)	64.97	69.35	86.4	71.6	64.65	48.16	37.06	34.98	33.02	35.64	35.81	30.91	22.23	23.12	24.38
Long-Term Debt/Capital (%)	39.38	40.95	46.35	41.72	39.27	32.5	27.04	25.91	24.82	26.28	26.37	23.61	18.18	18.78	19.6
Long-Term Debt/Total Assets (%)	31.81	34.4	39.62	35.99	34.18	28.3	23.57	22.7	21.78	22.84	22.69	20.15	15.78	16.54	17
Total Debt/Equity (%)	64.97	69.35	86.4	71.6	64.65	48.16	37.06	34.98	33.02	35.64	35.81	30.91	22.23	23.12	24.38
Total Debt/Capital (%)	39.38	40.95	46.35	41.72	39.27	32.5	27.04	25.91	24.82	26.28	26.37	23.61	18.18	18.78	19.6
Total Debt/Total Assets (%)	31.81	34.4	39.62	35.99	34.18	28.3	23.57	22.7	21.78	22.84	22.69	20.15	15.78	16.54	17
CFO/Total Liabilities	0.69	-8	-25.64	-13.06	13.33	13.09	9.92	11	16.8	20.93	6.07	5.32	45.57	21.3	31.88
CFO/CapEx	1.16	-8.7	-21.19	-6.6	12.48	7.99	4.29	8.01	7.01	14.73	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	6.05	6.03	5.4	6.58	7.75	6.7

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Accounts Receivable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Sales Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory Turnover	0.88	0.92	0.94	0.9	1.1	1.18	1.26	1.26	1.27	1.31	1.39	1.2	1.19	1.15	1.04
Days Inventory Outstanding	416.44	397.93	389.65	404.61	331.56	310.12	290.5	288.98	288.32	279.21	263.37	302.91	307.75	316.44	350.49
Accounts Payable Turnover	15.62	18.02	20.66	16.8	16.59	18.34	20.62	22.5	23.21	21.28	23.24	22.19	20.59	22.99	20.66
Accounts Payable Turnover Days	23.37	20.26	17.67	21.72	22	19.9	17.7	16.22	15.73	17.15	15.71	16.45	17.73	15.87	17.67
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	3,450	4,165	6,197	7,701	7,807	8,341	9,237	10,395	11,282	12,237	16,479	21,656	22,373	24,903	25,287
Raw Materials	710	644	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	1,369	1,683	2,498	3,541	3,501	4,035	4,606	5,086	5,245	5,984	- -	- -	- -	- -	- -
Finished Goods	1,371	4,165	6,197	7,701	7,807	8,341	9,237	10,395	11,282	12,237	16,479	21,656	22,373	24,903	25,287
Other Inventory	- -	-2,327	-2,498	-3,541	-3,501	-4,035	-4,606	-5,086	-5,245	-5,984	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	30,144	33,089	26,604	43,608	68,563	53,538
- Cash & Cash Equivalents	733	1,048	977	662	1,384	1,303	1,008	1,473	1,494	3,019	3,210	2,541	3,874	4,516	2,985
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	3	3	3	4	1	1	1	175	274	282	330	389	442	512	552
+ Total Debt	1,705	2,493	3,509	3,666	3,812	3,271	2,872	3,204	3,399	4,320	5,449	6,115	5,143	5,971	6,031
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	31,727	35,658	30,567	45,319	70,529	57,135
Total Capital	4,328	6,088	7,570	8,785	9,707	10,064	10,619	12,362	13,695	16,442	20,666	25,900	28,281	31,795	30,773
Total Debt/Capital (%)	39.38	40.95	46.35	41.72	39.27	32.5	27.04	25.91	24.82	26.28	26.37	23.61	18.18	18.78	19.6
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.14	0.15	0.2	0.11	0.08	0.11
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.56	1.28	0.91	1.28	1.92	1.67
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.44	6.61	3.99	7.32	11.71	12.63
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.76	6.71	4.04	7.43	11.88	12.91
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	22.32	66.73	54.41	10.53	32.21	16.7
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.94	66.73	54.41	10.53	32.21	16.7
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	30,657	33,999	27,443	44,709	70,165	56,342
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	32,240	36,567	31,406	46,420	72,131	59,940
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	79.44	91.29	81	123.36	198.39	176.84
TTM Sales	3,637	4,354	6,259	8,025	10,824	12,157	14,091	16,068	17,593	20,311	27,774	33,480	35,460	36,801	34,250
TTM EBITDA	66	278	662	829	1,147	1,393	1,631	2,074	2,165	3,040	5,397	7,652	6,193	6,023	4,526
TTM Operating Income	57	247	640	791	1,102	1,335	1,577	1,993	2,040	2,890	5,319	7,570	6,102	5,936	4,424
TTM Cash Flow to Firm	- -	- -	-1,226	-661	700	624	440	545	892	1,422	534	562	4,304	2,190	3,421
TTM Free Cash Flow to Firm	- -	- -	-1,284	-762	644	546	338	477	765	1,325	534	562	4,304	2,190	3,421

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Price/Free Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.14	63.62	48.85	10.39	32.04	16.47
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.76	6.71	4.04	7.43	11.88	12.91
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	31,727	35,658	30,567	45,319	70,529	57,135
Low Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	29.41	65.87	61.06	67.54	104.17	116.45
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.56	1.28	0.91	1.28	1.92	1.67
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.44	6.61	3.99	7.32	11.71	12.63
Price/Earnings	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.75	8.04	4.64	9.35	14.66	15.64
Price/Earnings Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.14	8.37	5.43	7.54	11.39	14.55
Price/Earnings High	- -	- -	- -	- -	- -	- -	- -	- -	- -	12.86	10.08	7.18	10.11	14.69	18.44
Price/Earnings Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.97	6.25	4.02	5.32	7.92	10.99
Price/Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.55	2.22	1.37	1.92	2.71	2.21
Price/Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.82	2.31	1.6	1.55	2.1	2.06
Price/Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.57	2.79	2.12	2.08	2.71	2.61
Price/Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.99	1.73	1.19	1.09	1.46	1.56
Price/Tangible Book Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.59	2.25	1.38	1.94	2.73	2.23
Price/Tangible Book Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.85	2.34	1.62	1.56	2.12	2.07
Price/Tangible Book Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	2.61	2.82	2.14	2.09	2.73	2.63
Price/Tangible Book Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.01	1.75	1.2	1.1	1.47	1.57
Price/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.49	1.21	0.81	1.25	1.89	1.64
Price/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.07	1.26	0.95	1.01	1.47	1.52
Price/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.5	1.52	1.26	1.35	1.9	1.93
Price/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.58	0.94	0.7	0.71	1.02	1.15
Price/Cash Flow	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.29	62.8	48.42	10.31	31.84	16.4
Price/Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	15.25	65.38	56.6	8.31	24.74	15.25
Price/Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	21.47	78.8	74.86	11.14	31.9	19.32
Price/Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	8.3	48.83	41.94	5.87	17.2	11.52
Price/Free Cash Flow Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	16.58	66.23	57.1	8.38	24.89	15.32
Price/Free Cash Flow High	- -	- -	- -	- -	- -	- -	- -	- -	- -	23.33	79.83	75.52	11.23	32.1	19.41
Price/Free Cash Flow Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	9.01	49.47	42.31	5.91	17.31	11.57
EV/Sales Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.14	1.33	1.05	1.04	1.5	1.56
EV/Sales High	- -	- -	- -	- -	- -	- -	- -	- -	- -	1.57	1.59	1.35	1.38	1.92	1.95
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	0.66	1.02	0.81	0.75	1.06	1.2
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.62	6.86	4.58	5.96	9.17	11.8
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.52	8.17	5.89	7.89	11.73	14.74
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.38	5.24	3.53	4.28	6.48	9.11
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	7.86	6.96	4.63	6.04	9.3	12.07
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	10.84	8.3	5.96	8.01	11.9	15.08
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	4.52	5.32	3.57	4.35	6.57	9.32
Last Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	75.48	84.71	70.5	118.7	192.86	165.71
High Price	- -	- -	- -	- -	- -	- -	- -	- -	- -	76.1	106.29	108.99	128.31	193.22	195.31
Enterprise Value Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	23,180	37,015	35,059	36,884	55,232	53,397
Enterprise Value High	- -	- -	- -	- -	- -	- -	- -	- -	- -	31,974	44,087	45,093	48,848	70,657	66,697
Enterprise Value Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	13,329	28,298	27,006	26,523	38,999	41,222

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	09/30/2011	09/30/2012	09/30/2013	09/30/2014	09/30/2015	09/30/2016	09/30/2017	09/30/2018	09/30/2019	09/30/2020	09/30/2021	09/30/2022	09/30/2023	09/30/2024	09/30/2025

Shares Outstanding	347	352	354	400	404	409	411	413	404	399	391	377	367	356	323
Diluted Weighted Avg Shares	349	394	400	402	406	412	416	421	414	406	401	389	377	364	340
Basic Weighted Avg Shares	349	349	353	374	402	407	411	413	409	401	396	386	374	362	338
Revenue per Share	10.41	12.48	17.71	21.48	26.93	29.87	34.31	38.89	43.04	50.65	70.11	86.77	94.87	101.8	101.19
EBITDA per Share	0.19	0.8	1.87	2.22	2.85	3.42	3.97	5.02	5.3	7.58	13.62	19.83	16.57	16.66	13.37
Operating Income per Share	0.16	0.71	1.81	2.12	2.74	3.28	3.84	4.82	4.99	7.21	13.43	19.62	16.32	16.42	13.07
Basic EPS, GAAP	0.21	2.74	1.31	1.43	1.87	2.18	2.53	3.53	3.96	5.92	10.54	15.18	12.7	13.16	10.59
Basic EPS from Cont Ops	0.21	2.74	1.31	1.43	1.87	2.18	2.53	3.54	3.96	5.94	10.58	15.28	12.83	13.29	10.7
Diluted EPS, GAAP	0.21	2.43	1.16	1.33	1.85	2.15	2.5	3.47	3.91	5.84	10.4	15.05	12.6	13.07	10.54
Diluted EPS from Cont Ops	0.21	2.43	1.16	1.33	1.85	2.15	2.5	3.48	3.91	5.86	10.44	15.15	12.73	13.21	10.65
Dividend per Share	0.14	0.14	0.17	0.13	0.23	0.29	0.36	0.46	0.55	0.64	0.73	0.82	0.91	1.09	1.46
Cash Flow per Share	0.05	-0.84	-3.48	-1.77	1.74	1.53	1.07	1.32	2.18	3.55	1.35	1.46	11.51	6.06	10.11
Free Cash Flow per Basic Share	0.01	-0.93	-3.64	-2.04	1.6	1.34	0.82	1.15	1.87	3.3	1.35	1.46	11.51	6.06	10.11
Cash & Equivalents per Share	2.97	3.82	2.76	1.65	3.42	3.19	2.45	3.57	3.7	7.56	8.22	6.73	10.54	12.7	9.24
Book Value per Share	7.56	10.2	11.45	12.79	14.57	16.6	18.83	21.76	24.79	29.65	38.11	51.4	61.78	71.2	74.87
Tangible Book Value per Share	7.51	10.09	11.34	12.55	14.36	16.41	18.64	21.5	24.39	29.2	37.68	50.94	61.3	70.73	74.28